&Do Holdings Co (TSE:3457) Cyclically Adjusted Book per Share: 円634.76 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3457 &Do Holdings Co Ltd TSE:3457
66 GF Score
Price 円939.00
GF Value 円913.06
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is &Do Holdings Co Cyclically Adjusted Book per Share?

&Do Holdings Co TSE:3457 +0.21% 66 Cyclically Adjusted Book per Share is 円634.76 as of Mar. 2026. GuruFocus rates TSE:3457 with a GF Score™ of 66/100 and a GF Value™ of 円913.06 (Fairly Valued). The stock has 7 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

&Do Holdings Co's adjusted book value per share for the three months ended in Mar. 2026 was 円961.290. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is 円634.76 for the trailing ten years ended in Mar. 2026.

During the past 12 months, &Do Holdings Co's average Cyclically Adjusted Book Growth Rate was -100.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

As of today (2026-08-29), &Do Holdings Co's current stock price is 円939.00. &Do Holdings Co's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円634.76. &Do Holdings Co's Cyclically Adjusted PB Ratio of today is 1.48.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of &Do Holdings Co was 2.51. The lowest was 1.46. And the median was 1.78.


&Do Holdings Co  (TSE:3457) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

&Do Holdings Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=939.00/634.76
=1.48

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of &Do Holdings Co was 2.51. The lowest was 1.46. And the median was 1.78.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


&Do Holdings Co Cyclically Adjusted Book per Share Related Terms


&Do Holdings Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for &Do Holdings Co's Cyclically Adjusted Book per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

&Do Holdings Co Cyclically Adjusted Book per Share Chart

&Do Holdings Co Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25 Jun26
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 569.80 0.00

&Do Holdings Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Book per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 569.80 590.91 615.54 634.76 0.00

TSE:3457 vs CBRE, BEKE, JLL: Cyclically Adjusted Book per Share Comparison

For the Real Estate Services subindustry, &Do Holdings Co's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


&Do Holdings Co Cyclically Adjusted PB Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, &Do Holdings Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where &Do Holdings Co's Cyclically Adjusted PB Ratio falls into.


TSE:3457
66GF Score
&Do Holdings Co Ltd TSE:3457
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

&Do Holdings Co Cyclically Adjusted Book per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, &Do Holdings Co's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=961.29/112.7000*112.7000
=961.290

Current CPI (Mar. 2026) = 112.7000.

&Do Holdings Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 119.209 97.900 137.230
201606 127.991 98.100 147.040
201609 128.483 98.000 147.755
201612 141.186 98.400 161.704
201703 150.530 98.100 172.933
201706 163.510 98.500 187.082
201709 168.544 98.800 192.256
201712 359.702 99.400 407.831
201803 374.411 99.200 425.364
201806 499.653 99.200 567.650
201809 492.938 99.900 556.097
201812 512.952 99.700 579.836
201903 540.739 99.700 611.247
201906 579.529 99.800 654.438
201909 541.811 100.100 610.011
201912 558.137 100.500 625.891
202003 574.618 100.300 645.658
202006 594.082 99.900 670.201
202009 583.713 99.900 658.503
202012 615.240 99.300 698.263
202103 614.857 99.900 693.637
202106 658.502 99.500 745.861
202109 629.565 100.100 708.811
202112 667.028 100.100 750.990
202203 668.287 101.100 744.965
202206 707.933 101.800 783.733
202209 682.290 103.100 745.820
202212 731.357 104.100 791.777
202303 755.648 104.400 815.723
202306 786.601 105.200 842.680
202309 770.526 106.200 817.686
202312 812.544 106.800 857.432
202403 817.117 107.200 859.040
202406 866.523 108.200 902.561
202412 880.287 110.700 896.191
202503 900.900 111.100 913.874
202506 925.891 111.700 934.180
202509 880.643 112.000 886.147
202512 883.219 113.000 880.874
202603 961.290 112.700 961.290

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of 円634.76 mean?
&Do Holdings Co (TSE:3457) has a Cyclically Adjusted Book per Share of 円634.76 as of Mar. 2026. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on &Do Holdings Co and its competitors.
Is &Do Holdings Co's Cyclically Adjusted Book per Share too high?
&Do Holdings Co's current Cyclically Adjusted Book per Share is 円634.76. Overall, &Do Holdings Co has a GF Score™ of 66/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does &Do Holdings Co's Cyclically Adjusted Book per Share compare to CBRE and BEKE?
&Do Holdings Co's Cyclically Adjusted Book per Share of 円634.76 can be compared against companies in the Real Estate industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Book per Share for a Real Estate company?
A good Cyclically Adjusted Book per Share depends on the Real Estate industry context. However, Cyclically Adjusted Book per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on &Do Holdings Co and its competitors. &Do Holdings Co's current Cyclically Adjusted Book per Share is 円634.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is &Do Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, &Do Holdings Co (TSE:3457) is currently considered Fairly Valued. The stock's GF Value™ is 円913.06, compared to a current price of 円939.00 — trading 2.8% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円634.76. &Do Holdings Co's overall GF Score™ is 66/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For &Do Holdings Co (TSE:3457), the current Cyclically Adjusted Book per Share is 円634.76 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is &Do Holdings Co (TSE:3457) Overvalued in 2026?

Based on GuruFocus' analysis, &Do Holdings Co stock appears to be overvalued. The current stock price of 円939.00 is trading 2.8% above its estimated GF Value™ of 円913.06. GuruFocus considers &Do Holdings Co to be Fairly Valued.

Key valuation signals for TSE:3457:

  • Cyclically Adjusted Book per Share: 円634.76
  • GF Value™: 円913.06 vs. price of 円939.00 (2.8% above fair value)
  • GF Score™: 66/100 with 7 warning signs

No single metric tells the full story. See the TSE:3457 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


&Do Holdings Co Business Description

Address 670, Tearamizucho, Karasuma-dori Nishiki-koji, Nakagyo-ku, Kyoto, JPN, 604-8152
&Do Holdings Co Ltd provides various services and consulting to franchised shops for buying and selling real estate. The company is also involved in the renovation business, which includes general refurbishment, planning, design, and construction of extensions and alterations; acquisition, renovation, and resale of pre-owned housing and real estate; planning and sale of newly constructed houses; sale and development of building lots; and acquisition and sale of revenue-generating and investment real estate. In addition, it engages in the planning and management of house leases, house leasebacks, and asset leasebacks; and management of leasing on blocks of revenue-generating condominiums, buildings, classified-ownership condominiums, and detached houses.
66GF Score

Get the complete analysis for TSE:3457

Cyclically Adjusted Book per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円939.00
Price
円913.06
GF Value